Consolidated figures · ₹ crore
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 97 | 154 | 163 | 381 | |
| COGS | -7 | -0 | -3 | 242 |
| Gross profit | — | — | — | 139 |
| 86 | 122 | 126 | 100 | |
| 18 | 32 | 39 | 39 | |
| OPM % | 18.2% | 20.6% | 24.2% | 10.2% |
| Depreciation | 6 | 9 | 8 | 17 |
| Interest | 5 | 11 | 12 | 18 |
| 0 | 1 | 1 | 9 | |
| Profit before tax | 7 | 13 | 20 | 12 |
| Tax | 3 | 4 | 5 | -2 |
| Tax % | 39.7% | 33% | 27.5% | -19.5% |
| 4 | 8 | 14 | 14 | |
| PAT margin % | 4.5% | 5.5% | 8.9% | 3.7% |
| EPS (₹) | 6.2 | 10.5 | 5.4 | 4.4 |
| EPS adjusted (₹) | — | — | — | 3.2 |
| ₹ Cr | Mar 2026 |
|---|---|
| Equity capital | 22 |
| Reserves | 469 |
| Minority interest | 4 |
| 319 | |
| 610 | |
| Total equity & liabilities | 1,424 |
| 234 | |
| CWIP | 212 |
| Investments | 0 |
| 978 | |
| Total assets | 1,424 |
| ₹ Cr | Mar 2026 |
|---|---|
| 93 | |
| -274 | |
| 596 | |
| Net cash flow | 415 |
| Free cash flow | 75 |
| CFO / Operating profit % | 240.4% |